Stock Analysis on Net

Caterpillar Inc. (NYSE:CAT)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Caterpillar Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Profit attributable to common stockholders 8,884 10,792 10,335 6,705 6,489
Add: Net income attributable to noncontrolling interest (2) (4) (3) (1) 4
Add: Income tax expense 2,768 2,629 2,781 2,067 1,742
Earnings before tax (EBT) 11,650 13,417 13,113 8,771 8,235
Add: Interest expense excluding Financial Products 502 512 511 443 488
Earnings before interest and tax (EBIT) 12,152 13,929 13,624 9,214 8,723
Add: Depreciation and amortization 2,262 2,153 2,144 2,219 2,352
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,414 16,082 15,768 11,433 11,075

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance indicators demonstrate a generally positive trajectory from 2021 to 2024, followed by a moderation in 2025. Profit attributable to common stockholders, Earnings Before Tax (EBT), Earnings Before Interest and Tax (EBIT), and Earnings Before Interest, Tax, Depreciation and Amortization (EBITDA) all exhibited growth during the initial period, suggesting increasing operational efficiency and profitability. However, 2025 witnessed a decline in all these metrics, indicating a potential shift in the company’s performance.

EBITDA Trend
EBITDA increased consistently from US$11,075 million in 2021 to US$16,082 million in 2024, representing a cumulative growth of approximately 45.2%. This indicates a strong ability to generate cash from core operations. However, EBITDA decreased to US$14,414 million in 2025, a reduction of approximately 10.4% from the prior year. This decrease warrants further investigation to determine the underlying causes.
Relationship between Profit and EBITDA
The relationship between profit attributable to common stockholders and EBITDA remained relatively stable between 2021 and 2024. EBITDA consistently exceeded profit by a significant margin, reflecting the impact of depreciation, amortization, interest, and taxes on overall profitability. The decrease in both metrics in 2025 occurred in tandem, suggesting a broad-based impact on financial results.
EBIT and EBT Correlation
EBIT and EBT values moved in close correlation throughout the observed period. The difference between the two represents interest expense, which remained relatively consistent as a percentage of EBIT. The parallel increase and decrease in both metrics from 2021 to 2025 suggests that changes in operational performance were the primary driver of changes in pre-tax income.

The period between 2021 and 2024 shows a clear pattern of growth in key profitability metrics. The 2025 results, however, indicate a potential reversal of this trend, suggesting a need for a more detailed analysis of the factors contributing to the decline in performance. Further investigation into cost structures, revenue streams, and macroeconomic conditions is recommended to understand the reasons behind the 2025 moderation.


Enterprise Value to EBITDA Ratio, Current

Caterpillar Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 359,372
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,414
Valuation Ratio
EV/EBITDA 24.93
Benchmarks
EV/EBITDA, Competitors1
Boeing Co. 25.21
Eaton Corp. plc 23.37
GE Aerospace 27.36
Honeywell International Inc. 20.85
Lockheed Martin Corp. 19.23
RTX Corp. 20.40
EV/EBITDA, Sector
Capital Goods 23.13
EV/EBITDA, Industry
Industrials 18.21

Based on: 10-K (reporting date: 2025-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Caterpillar Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 393,575 200,386 191,664 158,426 137,695
Earnings before interest, tax, depreciation and amortization (EBITDA)2 14,414 16,082 15,768 11,433 11,075
Valuation Ratio
EV/EBITDA3 27.31 12.46 12.16 13.86 12.43
Benchmarks
EV/EBITDA, Competitors4
Boeing Co. 28.30 71.32
Eaton Corp. plc 24.99 21.53 24.91 19.18 17.06
GE Aerospace 26.67 22.88 11.06 14.82 95.57
Honeywell International Inc. 21.57 15.87 15.55 18.01 15.57
Lockheed Martin Corp. 18.43 14.23 11.71 14.98 11.97
RTX Corp. 20.00 16.80 16.62 14.92 15.48
EV/EBITDA, Sector
Capital Goods 23.85 21.78 16.03 19.01 19.87
EV/EBITDA, Industry
Industrials 18.56 17.18 14.85 16.46 16.30

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 See details »

3 2025 Calculation
EV/EBITDA = EV ÷ EBITDA
= 393,575 ÷ 14,414 = 27.31

4 Click competitor name to see calculations.


The Enterprise Value to EBITDA ratio exhibited a fluctuating pattern over the five-year period. Initial values indicated a moderate ratio, followed by a significant increase in the final year examined.

Enterprise Value to EBITDA Ratio Trend
The ratio began at 12.43 in 2021 and increased to 13.86 in 2022. A subsequent decrease to 12.16 was observed in 2023, followed by a slight increase to 12.46 in 2024. A substantial rise to 27.31 occurred in 2025, representing a significant change from prior years.

Enterprise Value demonstrated a consistent upward trend throughout the period, increasing from 137,695 in 2021 to 393,575 in 2025. EBITDA also generally increased, moving from 11,075 in 2021 to 15,768 in 2023, before decreasing to 14,414 in 2025.

Enterprise Value
Enterprise Value increased steadily from 2021 to 2025, indicating a growing overall company value as defined by market capitalization plus debt, minus cash.
EBITDA
EBITDA experienced growth from 2021 to 2023, suggesting improving operational profitability. However, a decline in EBITDA was noted in 2025, potentially indicating a weakening of core earnings despite the continued growth in Enterprise Value.

The substantial increase in the EV/EBITDA ratio in 2025, despite a decrease in EBITDA, suggests that the market valuation of the enterprise grew at a faster rate than its operational earnings. This could be due to factors such as increased investor confidence, anticipated future growth, or changes in the risk profile of the enterprise.